♥
ISIN : INE016A01026
NSE : DABUR
BSE : 500096
Face Value : 1
Industry : Household & Personal Products
EPS : 10.38
EPS (TTM) : 10.08
Price to Earning (P/E) : 48.80
Book Value : 55.14
Price to Bookvalue (P/B) : 9.19
Dividend Yield : 1 %
Return on Equity (ROE) : 19.39 %
Return on Capital Employed (ROCE) : 23.65 %
Dabur India Limited
ISIN : INE016A01026
NSE : DABUR
BSE : 500096
Face Value : 1
Industry : Household & Personal Products
EPS : 10.38
EPS (TTM) : 10.08
Price to Earning (P/E) : 48.80
Book Value : 55.14
Price to Bookvalue (P/B) : 9.19
Dividend Yield : 1 %
Return on Equity (ROE) : 19.39 %
Return on Capital Employed (ROCE) : 23.65 %
Dabur India share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 410 - 417.1 1.7 % |
| Low / High | 403.5 - 420 4.1 % |
| Trade Volume | 60,737 |
| 52 Week Low / High | 401.05 - 576.8 43.8 % |
-
YOU MAY ALSO LIKE
- How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Stock market course tutorial
Stock Market Investment Course explained in simple words. - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms
CONSOLIDATED QUARTERLY RESULT FOR DABUR INDIA LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 28224.3 | 29864.9 | 30431.7 | 26778 | 31304.7 | 32038.4 | 32550.6 | 28146.4 | 33491.1 | 30285.9 |
| Total Income | 29229.8 | 31097.7 | 31440.1 | 27985.2 | 32402.5 | 33202.5 | 33824.3 | 29434.9 | 34785.1 | 31801.1 |
| Total Expenditure | 22787.7 | 23857.5 | 24332.9 | 22679.6 | 25257.4 | 25429.7 | 25872.4 | 23478.3 | 26940.8 | 24760.4 |
| Other Income | 1005.5 | 1232.8 | 1008.4 | 1207.2 | 1097.8 | 1164.1 | 1273.7 | 1288.5 | 1294 | 1515.2 |
| Operating Profit | 6442.1 | 7240.2 | 7107.2 | 5305.6 | 7145.1 | 7772.8 | 7951.9 | 5956.6 | 7844.3 | 7040.7 |
| Interest | 121.5 | 150.6 | 189.1 | 321.2 | 243.1 | 281.4 | 364.9 | 352.4 | 326.6 | 473.9 |
| PBDT | 6320.6 | 7089.6 | 6918.1 | 4984.4 | 6902 | 7491.4 | 7587 | 5604.2 | 7517.7 | 6566.8 |
| Depreciation | 676 | 704.7 | 708.9 | 1020 | 966.4 | 983.2 | 968.9 | 1073.6 | 1091.2 | 1109.7 |
| Profit Before Tax | 5644.6 | 6384.9 | 6209.2 | 3964.4 | 5935.6 | 6508.2 | 6618.1 | 4530.6 | 6426.5 | 5457.1 |
| Tax | 1230.6 | 1472.9 | 1435.1 | 1034.9 | 1367.5 | 1442.7 | 1549.7 | 1114.4 | 1481 | 1284.3 |
| Profit After Tax | 4414 | 4912 | 4774.1 | 2929.5 | 4568.1 | 5065.5 | 5068.4 | 3416.2 | 4945.5 | 4172.8 |
| Net Profit | 4414 | 4912 | 4774.1 | 2929.5 | 4568.1 | 5065.5 | 5068.4 | 3416.2 | 4945.5 | 4172.8 |
| Equity Capital | 1771.7 | 1771.8 | 1771.8 | 1771.8 | 1772 | 1772 | 1772 | 1772 | 1772.3 | 1772.3 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 2.49 | 2.77 | 2.69 | 1.7 | 2.62 | 2.91 | 2.9 | 1.97 | 2.82 | 2.4 |
| Diluted Eps After Extraordinary Items | 2.48 | 2.76 | 2.68 | 1.69 | 2.61 | 2.9 | 2.9 | 1.97 | 2.82 | 2.39 |
| Diluted Eps Before Extraordinary Items | 2.48 | 2.76 | 2.68 | 1.69 | 2.61 | 2.9 | 2.9 | 1.97 | 2.82 | 2.39 |
STANDALONE QUARTERLY RESULT FOR DABUR INDIA LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 21797.3 | 22668.8 | 22982.6 | 19394.8 | 23473.8 | 23344 | 24143.6 | 20394.6 | 25141.6 | 21435.8 |
| Total Income | 22639.3 | 23744.5 | 23839 | 20542.4 | 24464.7 | 24368.9 | 25162.2 | 21536.4 | 26237.8 | 22620.4 |
| Total Expenditure | 17520 | 17943.7 | 18014.5 | 16357.2 | 18850.2 | 18257.8 | 18828.4 | 17028.8 | 20172.3 | 17403.7 |
| Other Income | 842 | 1075.7 | 856.4 | 1147.6 | 990.9 | 1024.9 | 1018.6 | 1141.8 | 1096.2 | 1184.6 |
| Operating Profit | 5119.3 | 5800.8 | 5824.5 | 4185.2 | 5614.5 | 6111.1 | 6333.8 | 4507.6 | 6065.5 | 5216.7 |
| Interest | 70.4 | 79.2 | 126.9 | 187.2 | 153.5 | 184.2 | 239.2 | 234.5 | 194.9 | 289.2 |
| Exceptional Items | -296.5 | |||||||||
| PBDT | 5048.9 | 5721.6 | 5697.6 | 3701.5 | 5461 | 5926.9 | 6094.6 | 4273.1 | 5870.6 | 4927.5 |
| Depreciation | 439.6 | 465.2 | 476 | 502.1 | 513.5 | 511.5 | 521.7 | 541.9 | 601 | 638.3 |
| Profit Before Tax | 4609.3 | 5256.4 | 5221.6 | 3199.4 | 4947.5 | 5415.4 | 5572.9 | 3731.2 | 5269.6 | 4289.2 |
| Tax | 1108.5 | 1298.3 | 1278.2 | 869.1 | 1170.8 | 1212.7 | 1291.7 | 899.7 | 1215.7 | 997.1 |
| Profit After Tax | 3500.8 | 3958.1 | 3943.4 | 2330.3 | 3776.7 | 4202.7 | 4281.2 | 2831.5 | 4053.9 | 3292.1 |
| Net Profit | 3500.8 | 3958.1 | 3943.4 | 2330.3 | 3776.7 | 4202.7 | 4281.2 | 2831.5 | 4053.9 | 3292.1 |
| Equity Capital | 1771.7 | 1771.8 | 1771.8 | 1771.8 | 1772 | 1772 | 1772 | 1772 | 1772.3 | 1772.3 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 1.98 | 2.23 | 2.23 | 1.32 | 2.13 | 2.37 | 2.42 | 1.6 | 2.29 | 1.86 |
| Diluted Eps After Extraordinary Items | 1.97 | 2.23 | 2.22 | 1.31 | 2.13 | 2.37 | 2.41 | 1.59 | 2.28 | 1.85 |
| Diluted Eps Before Extraordinary Items | 1.97 | 2.23 | 2.22 | 1.31 | 2.13 | 2.37 | 2.41 | 1.59 | 2.28 | 1.85 |
CONSOLIDATED ANNUAL RESULT FOR DABUR INDIA LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 108887 | 115299 | 124040 |
| Total Income | 112818 | 119753 | 128864 |
| Total Expenditure | 86348.7 | 93657.7 | 100038 |
| Other Income | 3931.6 | 4453.9 | 4824.1 |
| Operating Profit | 26469.7 | 26095.1 | 28826.4 |
| Interest | 386 | 782.4 | 1241.8 |
| Exceptional Items | -850 | ||
| PBDT | 25233.7 | 25312.7 | 27584.6 |
| Depreciation | 2528.9 | 3109.6 | 3992.1 |
| Profit Before Tax | 22704.8 | 22203.1 | 23592.5 |
| Tax | 5263.8 | 5173.5 | 5474.3 |
| Profit After Tax | 17441 | 17029.6 | 18118.2 |
| Net Profit | 17441 | 17029.6 | 18118.2 |
| Equity Capital | 1767.9 | 1771.8 | 1772 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 82045.1 | 87960.8 | 96891 |
| Calculated EPS | 9.84 | 9.64 | 10.4 |
| Diluted Eps After Extraordinary Items | 9.81 | 9.61 | 10.38 |
| Diluted Eps Before Extraordinary Items | 9.81 | 9.61 | 10.38 |
STANDALONE ANNUAL RESULT FOR DABUR INDIA LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 81795 | 86843.5 | 91356 |
| Total Income | 85210.5 | 90765.2 | 95532.2 |
| Total Expenditure | 64456.8 | 69835.4 | 72965.2 |
| Other Income | 3415.5 | 3921.7 | 4176.2 |
| Operating Profit | 20753.7 | 20929.8 | 22567 |
| Interest | 186.7 | 463.7 | 811.4 |
| Exceptional Items | -296.5 | ||
| PBDT | 20567 | 20169.6 | 21755.6 |
| Depreciation | 1603.9 | 1882.9 | 2088.6 |
| Profit Before Tax | 18963.1 | 18286.7 | 19667 |
| Tax | 4633.8 | 4554.1 | 4574.9 |
| Profit After Tax | 14329.3 | 13732.6 | 15092.1 |
| Net Profit | 14329.3 | 13732.6 | 15092.1 |
| Equity Capital | 1767.9 | 1771.8 | 1772 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 56870.8 | 61097 | 67381.7 |
| Calculated EPS | 8.11 | 7.75 | 8.52 |
| Diluted Eps After Extraordinary Items | 8.08 | 7.73 | 8.5 |
| Diluted Eps Before Extraordinary Items | 8.08 | 7.73 | 8.5 |
CONSOLIDATED PROFIT / LOSS FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 10595.8 Cr | 12131.7 Cr | 12971 Cr | 14017 Cr |
| Sales | 10542 Cr | 12051 Cr | 12867.6 Cr | 13874.6 Cr |
| Less: Excise Duty | 15.05 Cr | 0 | 0 | 0 |
| Net Sales | 9546.6 Cr | 10888.7 Cr | 11529.9 Cr | 12404 Cr |
| Increase/Decrease in Stock | -207.2 Cr | -8.55 Cr | -90.79 Cr | 48.95 Cr |
| Raw Material Consumed | 3749.25 Cr | 4136.7 Cr | 4760.33 Cr | 4713.26 Cr |
| Opening Raw Materials | 418.21 Cr | 535.44 Cr | 671.07 Cr | 635.72 Cr |
| Purchases Raw Materials | 2883.95 Cr | 3390.21 Cr | 3672.49 Cr | 3472.28 Cr |
| Closing Raw Materials | 535.44 Cr | 671.07 Cr | 635.72 Cr | 605.85 Cr |
| Other Direct Purchases / Brought in cost | 982.53 Cr | 882.12 Cr | 1052.49 Cr | 1211.11 Cr |
| Power & Fuel Cost | 104.01 Cr | 128.66 Cr | 148.91 Cr | 151.59 Cr |
| Electricity & Power | 104.01 Cr | 128.66 Cr | 148.91 Cr | 151.59 Cr |
| Employee Cost | 1033.46 Cr | 1079.95 Cr | 1114.18 Cr | 1216.29 Cr |
| Salaries, Wages & Bonus | 892.85 Cr | 938.17 Cr | 974.99 Cr | 1066.38 Cr |
| Contributions to EPF & Pension Funds | 65.41 Cr | 66.64 Cr | 71.19 Cr | 82.13 Cr |
| Workmen and Staff Welfare Expenses | 31.9 Cr | 35.12 Cr | 39.59 Cr | 40.62 Cr |
| Other Manufacturing Expenses | 1347.34 Cr | 1656.53 Cr | 1820.89 Cr | 1898.35 Cr |
| Processing Charges | 28.39 Cr | 47.6 Cr | 67.68 Cr | 51.19 Cr |
| Repairs and Maintenance | 54.2 Cr | 60.44 Cr | 65.08 Cr | 70.39 Cr |
| Packing Material Consumed | 1231.86 Cr | 1511.54 Cr | 1597.43 Cr | 1683.13 Cr |
| General and Administration Expenses | 323.5 Cr | 373.05 Cr | 325.98 Cr | 452.07 Cr |
| Rent , Rates & Taxes | 65.14 Cr | 66.33 Cr | 72.46 Cr | 71.28 Cr |
| Insurance | 28.8 Cr | 33.68 Cr | 34.47 Cr | 37.24 Cr |
| Printing and stationery | 0 | 0 | 19.54 Cr | 19.63 Cr |
| Professional and legal fees | 77.8 Cr | 82.44 Cr | 91.54 Cr | 204.53 Cr |
| Traveling and conveyance | 50.1 Cr | 61.24 Cr | 80.12 Cr | 90.5 Cr |
| Selling and Distribution Expenses | 1066.21 Cr | 1109.1 Cr | 1097.2 Cr | 1323.95 Cr |
| Advertisement & Sales Promotion | 784.36 Cr | 777.94 Cr | 640.27 Cr | 849.06 Cr |
| Sales Commissions & Incentives | 39.88 Cr | 43.07 Cr | 51.2 Cr | 55.24 Cr |
| Freight and Forwarding | 241.97 Cr | 288.09 Cr | 313.02 Cr | 306.12 Cr |
| Miscellaneous Expenses | 127.35 Cr | 159.43 Cr | 193.13 Cr | 203.58 Cr |
| Provision for doubtful debts | 0 | 0 | 12.61 Cr | 8.14 Cr |
| Loss on disposal of fixed assets(net) | 92 Lk | 2.19 Cr | 2.09 Cr | 2.74 Cr |
| Loss on sale of non-trade current investments | 76 Lk | 0 | 0 | 0 |
| Total Expenditure | 7543.92 Cr | 8634.87 Cr | 9369.83 Cr | 10008 Cr |
| Other Income | 325.29 Cr | 393.16 Cr | 445.39 Cr | 482.41 Cr |
| Interest Received | 260.78 Cr | 323.34 Cr | 361.13 Cr | 393.1 Cr |
| Profit on sale of Fixed Assets | 55 Lk | 1.57 Cr | 16.49 Cr | 96 Lk |
| Provision Written Back | 0 | 16.81 Cr | 13.16 Cr | 0 |
| Foreign Exchange Gains | 2.1 Cr | 4.46 Cr | 9.48 Cr | 70 Lk |
| Operating Profit | 2327.97 Cr | 2646.97 Cr | 2605.45 Cr | 2878.38 Cr |
| Interest | 30.81 Cr | 38.6 Cr | 78.24 Cr | 124.18 Cr |
| Bank Charges etc | 6.76 Cr | 6.43 Cr | 9.1 Cr | 14 Cr |
| PBDT | 2297.16 Cr | 2608.37 Cr | 2527.21 Cr | 2754.2 Cr |
| Depreciation | 240.13 Cr | 252.89 Cr | 306.9 Cr | 394.95 Cr |
| Profit Before Taxation & Exceptional Items | 2057.03 Cr | 2355.48 Cr | 2220.31 Cr | 2359.25 Cr |
| Exceptional Income / Expenses | 0 | -85 Cr | 0 | 0 |
| Profit Before Tax | 2057.03 Cr | 2270.48 Cr | 2218.68 Cr | 2358.74 Cr |
| Provision for Tax | 361.07 Cr | 526.38 Cr | 517.35 Cr | 547.43 Cr |
| Current Income Tax | 511.54 Cr | 442.25 Cr | 481.63 Cr | 539.53 Cr |
| Deferred Tax | -144.11 Cr | 84.21 Cr | 35.72 Cr | 7.9 Cr |
| Profit After Tax | 1695.96 Cr | 1744.1 Cr | 1701.33 Cr | 1811.31 Cr |
| Minority Interest | -1.65 Cr | -3.08 Cr | 5.82 Cr | 31.37 Cr |
| Share of Associate | -1.01 Cr | -1.8 Cr | 0 | 0 |
| Consolidated Net Profit | 1693.3 Cr | 1739.22 Cr | 1707.15 Cr | 1842.68 Cr |
| Profit Balance B/F | 5481.03 Cr | 6586.44 Cr | 7361.06 Cr | 8125.33 Cr |
| Appropriations | 7174.33 Cr | 8325.66 Cr | 9068.21 Cr | 9968.01 Cr |
| Other Appropriation | 278.59 Cr | 522.64 Cr | 499.94 Cr | 422.8 Cr |
| Equity Dividend % | 475 | 520 | 520 | 550 |
| Earnings Per Share | 9.58 | 9.84 | 9.64 | 10.4 |
| Adjusted EPS | 9.58 | 9.84 | 9.64 | 10.4 |
STANDALONE PROFIT / LOSS FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 7742.84 Cr | 8870.08 Cr | 9439.3 Cr | 10053.5 Cr |
| Sales | 7696.96 Cr | 8800.69 Cr | 9352.61 Cr | 9928.52 Cr |
| Net Sales | 7184.73 Cr | 8179.5 Cr | 8684.35 Cr | 9135.6 Cr |
| Increase/Decrease in Stock | -176.71 Cr | -28.49 Cr | -24.98 Cr | 49.18 Cr |
| Raw Material Consumed | 3065.28 Cr | 3444.55 Cr | 3796.04 Cr | 3795.65 Cr |
| Opening Raw Materials | 227.74 Cr | 336.76 Cr | 404.5 Cr | 335.56 Cr |
| Purchases Raw Materials | 2056.8 Cr | 2334.42 Cr | 2328.57 Cr | 2196.33 Cr |
| Closing Raw Materials | 336.76 Cr | 404.5 Cr | 335.56 Cr | 315.29 Cr |
| Other Direct Purchases / Brought in cost | 1117.5 Cr | 1177.87 Cr | 1398.53 Cr | 1579.05 Cr |
| Power & Fuel Cost | 70.72 Cr | 85.02 Cr | 91.64 Cr | 97.38 Cr |
| Electricity & Power | 70.72 Cr | 85.02 Cr | 91.64 Cr | 97.38 Cr |
| Employee Cost | 655.82 Cr | 678.71 Cr | 703.14 Cr | 758.87 Cr |
| Salaries, Wages & Bonus | 566.64 Cr | 589.33 Cr | 613.93 Cr | 663.35 Cr |
| Contributions to EPF & Pension Funds | 38.35 Cr | 40.45 Cr | 45.71 Cr | 53.61 Cr |
| Workmen and Staff Welfare Expenses | 16.1 Cr | 17.47 Cr | 19.35 Cr | 19.36 Cr |
| Other Manufacturing Expenses | 880.46 Cr | 1049.95 Cr | 1240.08 Cr | 1234.45 Cr |
| Processing Charges | 18.32 Cr | 30.35 Cr | 51.01 Cr | 38.97 Cr |
| Repairs and Maintenance | 31.33 Cr | 32.41 Cr | 32 Cr | 34.24 Cr |
| Packing Material Consumed | 808.25 Cr | 961.15 Cr | 1082.25 Cr | 1082.03 Cr |
| General and Administration Expenses | 204.82 Cr | 250.78 Cr | 186.39 Cr | 192.26 Cr |
| Rent , Rates & Taxes | 41.49 Cr | 43.55 Cr | 45.25 Cr | 44.4 Cr |
| Printing and stationery | 0 | 0 | 19.68 Cr | 19.63 Cr |
| Professional and legal fees | 51.22 Cr | 52.74 Cr | 50.57 Cr | 50.32 Cr |
| Traveling and conveyance | 38.03 Cr | 44.41 Cr | 56.05 Cr | 62.72 Cr |
| Selling and Distribution Expenses | 797.33 Cr | 817.84 Cr | 829.7 Cr | 992.89 Cr |
| Advertisement & Sales Promotion | 643.5 Cr | 621.02 Cr | 526.7 Cr | 675.97 Cr |
| Sales Commissions & Incentives | 23.42 Cr | 25.89 Cr | 30.4 Cr | 31.05 Cr |
| Freight and Forwarding | 130.41 Cr | 170.93 Cr | 189.13 Cr | 183.38 Cr |
| Miscellaneous Expenses | 127.81 Cr | 147.32 Cr | 165.59 Cr | 180.1 Cr |
| Provision for doubtful debts | 0 | 0 | 6.15 Cr | 5.07 Cr |
| Loss on disposal of fixed assets(net) | 0 | 68 Lk | 0 | 1.34 Cr |
| Loss on sale of non-trade current investments | 76 Lk | 0 | 0 | 0 |
| Total Expenditure | 5625.53 Cr | 6445.68 Cr | 6987.6 Cr | 7300.78 Cr |
| Other Income | 276.65 Cr | 341.55 Cr | 392.17 Cr | 417.62 Cr |
| Interest Received | 222.23 Cr | 266.94 Cr | 298.02 Cr | 317.23 Cr |
| Profit on sale of Fixed Assets | 33 Lk | 0 | 16.53 Cr | 0 |
| Provision Written Back | 0 | 16.81 Cr | 13.16 Cr | 0 |
| Foreign Exchange Gains | 2.1 Cr | 4.46 Cr | 9.46 Cr | 70 Lk |
| Operating Profit | 1835.85 Cr | 2075.37 Cr | 2088.92 Cr | 2252.44 Cr |
| Interest | 9.14 Cr | 18.67 Cr | 46.37 Cr | 81.14 Cr |
| Bank Charges etc | 46 Lk | 48 Lk | 60 Lk | 1.02 Cr |
| PBDT | 1826.71 Cr | 2056.7 Cr | 2042.55 Cr | 2171.3 Cr |
| Depreciation | 143.4 Cr | 160.39 Cr | 184.23 Cr | 204.6 Cr |
| Profit Before Taxation & Exceptional Items | 1683.31 Cr | 1896.31 Cr | 1858.32 Cr | 1966.7 Cr |
| Exceptional Income / Expenses | 0 | 0 | -29.65 Cr | 0 |
| Profit Before Tax | 1683.31 Cr | 1896.31 Cr | 1828.67 Cr | 1966.7 Cr |
| Provision for Tax | 301.42 Cr | 463.38 Cr | 455.41 Cr | 457.49 Cr |
| Current Income Tax | 448.25 Cr | 379.05 Cr | 423.86 Cr | 443.8 Cr |
| Deferred Tax | -140.47 Cr | 84.41 Cr | 31.55 Cr | 13.69 Cr |
| Profit After Tax | 1381.89 Cr | 1432.93 Cr | 1373.26 Cr | 1509.21 Cr |
| Consolidated Net Profit | 1381.89 Cr | 1432.93 Cr | 1373.26 Cr | 1509.21 Cr |
| Profit Balance B/F | 3388.39 Cr | 4182.66 Cr | 4650.88 Cr | 5101.24 Cr |
| Appropriations | 4770.28 Cr | 5615.59 Cr | 6024.14 Cr | 6610.45 Cr |
| Other Appropriation | 278.32 Cr | 522.75 Cr | 479.96 Cr | 480.38 Cr |
| Equity Dividend % | 475 | 520 | 520 | 550 |
| Earnings Per Share | 7.82 | 8.11 | 7.75 | 8.52 |
| Adjusted EPS | 7.82 | 8.11 | 7.75 | 8.52 |
CONSOLIDATED CASH FLOW FOR DABUR INDIA LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 2056.02 Cr | 2268.68 Cr | 2218.68 Cr | 2358.74 Cr |
| Adjustment | -8.39 Cr | 18.03 Cr | -75.73 Cr | 47.51 Cr |
| Changes In working Capital | 388.36 Cr | -96.78 Cr | -160.07 Cr | 101.14 Cr |
| Cash Flow after changes in Working Capital | 2435.99 Cr | 2189.93 Cr | 1982.88 Cr | 2507.39 Cr |
| Cash Flow from Operating Activities | 2114.67 Cr | 1802.33 Cr | 1488.43 Cr | 2013.47 Cr |
| Cash Flow from Investing Activities | -1405.78 Cr | -1275.45 Cr | -586.54 Cr | -971.74 Cr |
| Cash Flow from Financing Activitie | -613.41 Cr | -490.49 Cr | -1035.24 Cr | -1161.18 Cr |
| Net Cash Inflow / Outflow | 95.48 Cr | 36.39 Cr | -133.35 Cr | -119.45 Cr |
| Opening Cash & Cash Equivalents | 91.74 Cr | 188.78 Cr | 227.17 Cr | 97.57 Cr |
| Cash & Cash Equivalent on Amalgamation / Take over / Merger | 0 | 0 | 1.41 Cr | 0 |
| Effect of Foreign Exchange Fluctuations | 1.56 Cr | 2 Cr | 2.34 Cr | 70 Lk |
| Closing Cash & Cash Equivalent | 188.78 Cr | 227.17 Cr | 97.57 Cr | -21.18 Cr |
STANDALONE CASH FLOW FOR DABUR INDIA LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 1683.31 Cr | 1896.31 Cr | 1828.67 Cr | 1966.7 Cr |
| Adjustment | -39.1 Cr | -83.14 Cr | -15.84 Cr | -12.38 Cr |
| Changes In working Capital | 334.56 Cr | -164.77 Cr | 181.43 Cr | 89.34 Cr |
| Cash Flow after changes in Working Capital | 1978.77 Cr | 1648.4 Cr | 1994.26 Cr | 2043.66 Cr |
| Cash Flow from Operating Activities | 1704.17 Cr | 1319.95 Cr | 1561.91 Cr | 1653.33 Cr |
| Cash Flow from Investing Activities | -1121.4 Cr | -682.8 Cr | -618.57 Cr | -737.5 Cr |
| Cash Flow from Financing Activitie | -555.04 Cr | -634.79 Cr | -939.83 Cr | -921.82 Cr |
| Net Cash Inflow / Outflow | 27.73 Cr | 2.36 Cr | 3.51 Cr | -5.99 Cr |
| Opening Cash & Cash Equivalents | -21.75 Cr | 7.01 Cr | 10.47 Cr | 15.35 Cr |
| Effect of Foreign Exchange Fluctuations | 1.03 Cr | 1.1 Cr | 1.37 Cr | 1.41 Cr |
| Closing Cash & Cash Equivalent | 7.01 Cr | 10.47 Cr | 15.35 Cr | 10.77 Cr |
CONSOLIDATED BALANCE SHEET FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Equity - Authorised | 207 Cr | 207 Cr | 207 Cr | 207 Cr |
| Equity - Issued | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Equity Paid Up | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 7363.01 Cr | 8056.3 Cr | 8737 Cr | 9593.03 Cr |
| Securities Premium | 365 Cr | 380.59 Cr | 520.95 Cr | 534.39 Cr |
| Capital Reserves | 26.92 Cr | 26.92 Cr | 26.92 Cr | 26.92 Cr |
| Profit & Loss Account Balance | 6586.44 Cr | 7361.06 Cr | 8125.33 Cr | 9057.9 Cr |
| General Reserves | 513.43 Cr | 513.43 Cr | 513.43 Cr | 513.43 Cr |
| Reserve excluding Revaluation Reserve | 7363.01 Cr | 8056.3 Cr | 8737 Cr | 9593.03 Cr |
| Shareholder's Funds | 7663.53 Cr | 8381.3 Cr | 8973.26 Cr | 9866.3 Cr |
| Minority Interest | 36.69 Cr | 40.55 Cr | 468.17 Cr | 436.78 Cr |
| Secured Loans | 1.31 Cr | 1.26 Cr | 0 | 0 |
| Term Loans - Banks | 1.31 Cr | 1.26 Cr | 0 | 0 |
| Unsecured Loans | 132.82 Cr | 249.1 Cr | 298.84 Cr | 535.97 Cr |
| Loans - Others | 0 | 0 | 49.39 Cr | 37.04 Cr |
| Deferred Tax Assets / Liabilities | -4.04 Cr | 81.6 Cr | 88.9 Cr | 102.71 Cr |
| Deferred Tax Assets | 297.44 Cr | 77.34 Cr | 103.67 Cr | 117.35 Cr |
| Deferred Tax Liability | 293.4 Cr | 158.94 Cr | 192.57 Cr | 220.06 Cr |
| Other Long Term Liabilities | 1.37 Cr | 143.83 Cr | 149.31 Cr | 175.86 Cr |
| Long Term Provisions | 63.31 Cr | 63.68 Cr | 64.37 Cr | 68.31 Cr |
| Total Non-Current Liabilities | 194.77 Cr | 539.47 Cr | 601.42 Cr | 882.85 Cr |
| Trade Payables | 1915.26 Cr | 2017.95 Cr | 2186.61 Cr | 2421.71 Cr |
| Sundry Creditors | 1915.26 Cr | 2017.95 Cr | 2186.61 Cr | 2421.71 Cr |
| Other Current Liabilities | 397.37 Cr | 366.24 Cr | 376.95 Cr | 461.7 Cr |
| Bank Overdraft / Short term credit | 6.12 Cr | 0 | 0 | 0 |
| Advances received from customers | 42.69 Cr | 36.95 Cr | 9.16 Cr | 32.93 Cr |
| Interest Accrued But Not Due | 94 Lk | 6.13 Cr | 6.47 Cr | 23.97 Cr |
| Current maturity - Others | 25.79 Cr | 0 | 0 | 0 |
| Short Term Borrowings | 349.14 Cr | 617.29 Cr | 700.18 Cr | 622.1 Cr |
| Secured ST Loans repayable on Demands | 59.86 Cr | 7.37 Cr | 197.92 Cr | 327.91 Cr |
| Working Capital Loans- Sec | 37.86 Cr | 7.37 Cr | 47.92 Cr | 227.92 Cr |
| Short Term Provisions | 272.42 Cr | 321.06 Cr | 345.69 Cr | 424.92 Cr |
| Provision for Tax | 84.58 Cr | 135.06 Cr | 131.68 Cr | 175.03 Cr |
| Provision for post retirement benefits | 48.82 Cr | 36.72 Cr | 13.89 Cr | 0 |
| Total Current Liabilities | 2934.19 Cr | 3322.54 Cr | 3609.43 Cr | 3930.43 Cr |
| Total Liabilities | 10829.2 Cr | 12283.9 Cr | 13652.3 Cr | 15116.4 Cr |
| Gross Block | 3715.72 Cr | 3978.94 Cr | 5522.7 Cr | 6155.39 Cr |
| Less: Accumulated Depreciation | 1523.3 Cr | 1720.11 Cr | 1991.1 Cr | 2385.84 Cr |
| Net Block | 2192.42 Cr | 2258.83 Cr | 3531.6 Cr | 3769.55 Cr |
| Capital Work in Progress | 147.3 Cr | 167.5 Cr | 175.13 Cr | 209.09 Cr |
| Non Current Investments | 3464.12 Cr | 5414.13 Cr | 5528.79 Cr | 5266.09 Cr |
| Long Term Investment | 3464.12 Cr | 5414.13 Cr | 5528.79 Cr | 5266.09 Cr |
| Quoted | 3024.07 Cr | 4229.01 Cr | 4652.15 Cr | 4337.94 Cr |
| Unquoted | 440.05 Cr | 1185.12 Cr | 876.64 Cr | 928.15 Cr |
| Long Term Loans & Advances | 142.68 Cr | 107.34 Cr | 96.75 Cr | 122.18 Cr |
| Other Non Current Assets | 106.72 Cr | 19.22 Cr | 24 Cr | 1.24 Cr |
| Total Non-Current Assets | 6053.24 Cr | 7967.02 Cr | 9403.32 Cr | 9436.74 Cr |
| Currents Investments | 746.01 Cr | 854.56 Cr | 736.47 Cr | 1666.6 Cr |
| Quoted | 451.14 Cr | 679.38 Cr | 275.15 Cr | 1286.35 Cr |
| Unquoted | 440.05 Cr | 1185.12 Cr | 876.64 Cr | 928.15 Cr |
| Inventories | 1734.28 Cr | 1911.37 Cr | 2024.2 Cr | 1946.97 Cr |
| Raw Materials | 535.44 Cr | 671.07 Cr | 635.72 Cr | 605.85 Cr |
| Work-in Progress | 141.35 Cr | 156.39 Cr | 159.16 Cr | 130.7 Cr |
| Finished Goods | 501.16 Cr | 514.01 Cr | 520.23 Cr | 464.57 Cr |
| Packing Materials | 244.43 Cr | 276.26 Cr | 326.16 Cr | 322.48 Cr |
| Stores and Spare | 2.52 Cr | 3.6 Cr | 5.15 Cr | 10.42 Cr |
| Sundry Debtors | 561.58 Cr | 646.15 Cr | 848.75 Cr | 898.72 Cr |
| Debtors more than Six months | 0 | 50.51 Cr | 53.22 Cr | 80.1 Cr |
| Debtors Others | 576.24 Cr | 614.31 Cr | 822.81 Cr | 853.97 Cr |
| Cash and Bank | 1329.03 Cr | 570.14 Cr | 325.92 Cr | 666.36 Cr |
| Cash in hand | 90 Lk | 88 Lk | 83 Lk | 92 Lk |
| Balances at Bank | 1320.75 Cr | 551.77 Cr | 317.69 Cr | 573.89 Cr |
| Other Current Assets | 17.92 Cr | 40.81 Cr | 32.91 Cr | 46.15 Cr |
| Prepaid Expenses | 14.7 Cr | 17.21 Cr | 18.25 Cr | 17.39 Cr |
| Short Term Loans and Advances | 387.12 Cr | 293.81 Cr | 280.71 Cr | 454.82 Cr |
| Advances recoverable in cash or in kind | 125.9 Cr | 132.23 Cr | 88.93 Cr | 201.51 Cr |
| Advance income tax and TDS | 24 Lk | 64 Lk | 6.43 Cr | 8 Lk |
| Total Current Assets | 4775.94 Cr | 4316.84 Cr | 4248.96 Cr | 5679.62 Cr |
| Net Current Assets (Including Current Investments) | 1841.75 Cr | 994.3 Cr | 639.53 Cr | 1749.19 Cr |
| Total Assets | 10829.2 Cr | 12283.9 Cr | 13652.3 Cr | 15116.4 Cr |
| Contingent Liabilities | 283.75 Cr | 286.89 Cr | 284.91 Cr | 329.84 Cr |
| Total Debt | 509.06 Cr | 867.65 Cr | 999.02 Cr | 1158.07 Cr |
| Book Value | 42.66 | 0 | 0 | 55.14 |
| Adjusted Book Value | 42.66 | 46.57 | 50.31 | 55.14 |
STANDALONE BALANCE SHEET FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Equity - Authorised | 207 Cr | 207 Cr | 207 Cr | 207 Cr |
| Equity - Issued | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Equity Paid Up | 176.74 Cr | 176.79 Cr | 177.18 Cr | 177.2 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 5090.71 Cr | 5538.88 Cr | 6050.63 Cr | 6642.11 Cr |
| Securities Premium | 365 Cr | 380.59 Cr | 520.95 Cr | 534.39 Cr |
| Capital Reserves | 26.92 Cr | 26.92 Cr | 26.92 Cr | 26.92 Cr |
| Profit & Loss Account Balance | 4182.66 Cr | 4650.88 Cr | 5101.24 Cr | 5642.76 Cr |
| General Reserves | 513.43 Cr | 513.43 Cr | 513.43 Cr | 513.43 Cr |
| Reserve excluding Revaluation Reserve | 5090.71 Cr | 5538.88 Cr | 6050.63 Cr | 6642.11 Cr |
| Shareholder's Funds | 5391.22 Cr | 5863.87 Cr | 6286.88 Cr | 6915.37 Cr |
| Unsecured Loans | 19.62 Cr | 249.1 Cr | 249.45 Cr | 498.93 Cr |
| Deferred Tax Assets / Liabilities | -17.45 Cr | 70.04 Cr | 76.76 Cr | 100.5 Cr |
| Deferred Tax Assets | 148.95 Cr | 78.32 Cr | 100.24 Cr | 105.55 Cr |
| Deferred Tax Liability | 131.5 Cr | 148.36 Cr | 177 Cr | 206.05 Cr |
| Other Long Term Liabilities | 1.37 Cr | 44.59 Cr | 50.15 Cr | 66.94 Cr |
| Long Term Provisions | 55.55 Cr | 56.57 Cr | 57.68 Cr | 60.04 Cr |
| Total Non-Current Liabilities | 59.09 Cr | 420.3 Cr | 434.04 Cr | 726.41 Cr |
| Trade Payables | 1480.7 Cr | 1581.47 Cr | 1818.72 Cr | 2058.93 Cr |
| Sundry Creditors | 1480.7 Cr | 1581.47 Cr | 1818.72 Cr | 2058.93 Cr |
| Other Current Liabilities | 242.68 Cr | 271.55 Cr | 302.53 Cr | 354.55 Cr |
| Bank Overdraft / Short term credit | 6.12 Cr | 0 | 0 | 0 |
| Advances received from customers | 41.32 Cr | 27.8 Cr | 23.57 Cr | 29.71 Cr |
| Interest Accrued But Not Due | 17 Lk | 5.52 Cr | 5.9 Cr | 22.67 Cr |
| Current maturity - Others | 8.29 Cr | 0 | 0 | 0 |
| Short Term Borrowings | 151.96 Cr | 261.88 Cr | 307.76 Cr | 198.99 Cr |
| Secured ST Loans repayable on Demands | 26.94 Cr | 0 | 177.76 Cr | 99.99 Cr |
| Working Capital Loans- Sec | 4.94 Cr | 0 | 27.77 Cr | 0 |
| Short Term Provisions | 161.06 Cr | 192.93 Cr | 202.51 Cr | 278.56 Cr |
| Provision for Tax | 26.63 Cr | 70.59 Cr | 62.1 Cr | 116.93 Cr |
| Provision for post retirement benefits | 36.32 Cr | 14.57 Cr | 13.89 Cr | 0 |
| Total Current Liabilities | 2036.4 Cr | 2307.83 Cr | 2631.52 Cr | 2891.03 Cr |
| Total Liabilities | 7486.71 Cr | 8592 Cr | 9352.44 Cr | 10532.8 Cr |
| Gross Block | 2109.4 Cr | 2442.95 Cr | 2879.95 Cr | 3287.61 Cr |
| Less: Accumulated Depreciation | 951.98 Cr | 1090.32 Cr | 1263.36 Cr | 1453.8 Cr |
| Net Block | 1157.42 Cr | 1352.63 Cr | 1616.59 Cr | 1833.81 Cr |
| Capital Work in Progress | 107.26 Cr | 128.48 Cr | 109.43 Cr | 161.54 Cr |
| Non Current Investments | 3170.15 Cr | 4374.07 Cr | 5202.52 Cr | 4888.3 Cr |
| Long Term Investment | 3170.15 Cr | 4374.07 Cr | 5202.52 Cr | 4888.3 Cr |
| Quoted | 3024.07 Cr | 4229.01 Cr | 4652.16 Cr | 4337.94 Cr |
| Unquoted | 146.08 Cr | 145.06 Cr | 550.36 Cr | 550.36 Cr |
| Long Term Loans & Advances | 133.26 Cr | 101.53 Cr | 145.18 Cr | 148.58 Cr |
| Other Non Current Assets | 88.63 Cr | 1.13 Cr | 2.06 Cr | 1.13 Cr |
| Total Non-Current Assets | 4656.72 Cr | 5957.84 Cr | 7121.16 Cr | 7100.44 Cr |
| Currents Investments | 451.14 Cr | 679.38 Cr | 272.53 Cr | 1260.17 Cr |
| Quoted | 451.14 Cr | 679.38 Cr | 272.53 Cr | 1260.17 Cr |
| Unquoted | 146.08 Cr | 145.06 Cr | 550.36 Cr | 550.36 Cr |
| Inventories | 1114.16 Cr | 1237.96 Cr | 1223.77 Cr | 1149.88 Cr |
| Raw Materials | 336.76 Cr | 404.5 Cr | 335.56 Cr | 315.29 Cr |
| Work-in Progress | 115.83 Cr | 132.09 Cr | 131.54 Cr | 109.07 Cr |
| Finished Goods | 402.61 Cr | 431.56 Cr | 429.89 Cr | 378.35 Cr |
| Packing Materials | 109.06 Cr | 135.7 Cr | 164.54 Cr | 159.47 Cr |
| Stores and Spare | 1.14 Cr | 2.07 Cr | 3 Cr | 3.63 Cr |
| Sundry Debtors | 281.24 Cr | 454.55 Cr | 561.18 Cr | 719.21 Cr |
| Debtors more than Six months | 0 | 41.92 Cr | 42.42 Cr | 64.66 Cr |
| Debtors Others | 293.4 Cr | 428.76 Cr | 541.03 Cr | 681.82 Cr |
| Cash and Bank | 834.74 Cr | 136.18 Cr | 33.4 Cr | 71.11 Cr |
| Cash in hand | 31 Lk | 29 Lk | 40 Lk | 22 Lk |
| Balances at Bank | 834.43 Cr | 135.89 Cr | 33 Cr | 70.42 Cr |
| Other Current Assets | 14.46 Cr | 18.04 Cr | 17.87 Cr | 16.85 Cr |
| Prepaid Expenses | 14.46 Cr | 16.95 Cr | 17.87 Cr | 16.85 Cr |
| Short Term Loans and Advances | 134.25 Cr | 108.05 Cr | 122.53 Cr | 215.15 Cr |
| Advances recoverable in cash or in kind | 15.39 Cr | 31.34 Cr | 8.96 Cr | 36.34 Cr |
| Due From Subsidiaries | 7.79 Cr | 9.55 Cr | 5.89 Cr | 2.47 Cr |
| Total Current Assets | 2829.99 Cr | 2634.16 Cr | 2231.28 Cr | 3432.37 Cr |
| Net Current Assets (Including Current Investments) | 793.59 Cr | 326.33 Cr | -400.24 Cr | 541.34 Cr |
| Total Assets | 7486.71 Cr | 8592 Cr | 9352.44 Cr | 10532.8 Cr |
| Contingent Liabilities | 241.7 Cr | 253.92 Cr | 248.38 Cr | 221.08 Cr |
| Total Debt | 179.87 Cr | 510.98 Cr | 557.21 Cr | 697.92 Cr |
| Book Value | 29.8 | 0 | 0 | 38.48 |
| Adjusted Book Value | 29.8 | 32.33 | 35.15 | 38.48 |
FINANCIAL RATIOS (CONSOLIDATED) FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 9.58 | 9.84 | 9.64 | 10.4 |
| CEPS(Rs) | 10.95 | 11.3 | 11.33 | 12.45 |
| DPS(Rs) | 4.75 | 5.2 | 5.2 | 5.5 |
| Book NAV/Share(Rs) | 42.66 | 46.57 | 50.31 | 55.14 |
| Tax Rate(%) | 17.55 | 23.18 | 23.32 | 23.21 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 18.9 | 18.58 | 16.65 | 17.09 |
| EBIT Margin(%) | 19.7 | 19.03 | 17.71 | 17.71 |
| Pre Tax Margin(%) | 19.41 | 18.72 | 17.11 | 16.83 |
| PAT Margin (%) | 16.01 | 14.38 | 13.12 | 12.92 |
| Cash Profit Margin (%) | 18.27 | 16.46 | 15.48 | 15.74 |
| Performance Ratios | ||||
| ROA(%) | 16.82 | 15.09 | 13.12 | 12.59 |
| ROE(%) | 24.14 | 22.12 | 19.84 | 19.39 |
| ROCE(%) | 27.29 | 26.75 | 23.9 | 23.65 |
| Asset Turnover(x) | 1.05 | 1.05 | 1 | 0.97 |
| Sales/Fixed Asset(x) | 2.91 | 3.15 | 2.73 | 2.4 |
| Working Capital/Sales(x) | 5.75 | 12.2 | 20.28 | 8.01 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.34 | 0.32 | 0.37 | 0.42 |
| Receivable days | 23.69 | 18.17 | 21.03 | 22.75 |
| Inventory Days | 53.63 | 54.84 | 55.37 | 51.7 |
| Payable days | 82.24 | 173.88 | 164.33 | 176.6 |
| Valuation Parameters | ||||
| PER(x) | 56.44 | 54.54 | 56.57 | 50.31 |
| PCE(x) | 49.36 | 47.5 | 48.09 | 42.02 |
| Price/Book(x) | 12.67 | 11.52 | 10.83 | 9.49 |
| Yield(%) | 0.88 | 0.97 | 0.95 | 1.05 |
| EV/Net Sales(x) | 9.92 | 8.74 | 8.43 | 7.51 |
| EV/Core EBITDA(x) | 40.7 | 35.95 | 37.33 | 32.38 |
| EV/EBIT(x) | 45.38 | 41.21 | 42.34 | 37.53 |
| EV/CE(x) | 8.75 | 7.75 | 7.12 | 8.45 |
| M Cap / Sales | 10.01 | 8.71 | 8.38 | 7.47 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 9.93 | 13.88 | 5.89 | 7.58 |
| Core EBITDA Growth(%) | 10.98 | 13.7 | -1.44 | 10.48 |
| EBIT Growth(%) | 17.48 | 10.6 | -0.45 | 8.1 |
| PAT Growth(%) | 17.13 | 2.84 | -2.35 | 6.46 |
| EPS Growth(%) | 17.17 | 2.68 | -2.06 | 7.93 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.07 | 0.11 | 0.11 | 0.12 |
| Current Ratio(x) | 1.63 | 1.3 | 1.18 | 1.45 |
| Quick Ratio(x) | 1.04 | 0.72 | 0.62 | 0.95 |
| Interest Cover(x) | 67.77 | 59.82 | 29.36 | 19.99 |
| Total Debt/Mcap(x) | 0.01 | 0.01 | 0.01 | 0.01 |
FINANCIAL RATIOS (STANDALONE) FOR DABUR INDIA LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 7.82 | 8.11 | 7.75 | 8.52 |
| CEPS(Rs) | 8.63 | 9.01 | 8.79 | 9.67 |
| DPS(Rs) | 4.75 | 5.2 | 5.2 | 5.5 |
| Book NAV/Share(Rs) | 29.8 | 32.33 | 35.15 | 38.48 |
| Tax Rate(%) | 17.91 | 24.44 | 24.9 | 23.26 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 20.14 | 19.55 | 17.98 | 18.25 |
| EBIT Margin(%) | 21.86 | 21.59 | 19.86 | 20.37 |
| Pre Tax Margin(%) | 21.74 | 21.38 | 19.37 | 19.56 |
| PAT Margin (%) | 17.85 | 16.15 | 14.55 | 15.01 |
| Cash Profit Margin (%) | 19.7 | 17.96 | 16.5 | 17.05 |
| Performance Ratios | ||||
| ROA(%) | 20.37 | 17.82 | 15.31 | 15.18 |
| ROE(%) | 28.35 | 26.09 | 23 | 23.13 |
| ROCE(%) | 32.88 | 32.14 | 28.37 | 28.33 |
| Asset Turnover(x) | 1.14 | 1.1 | 1.05 | 1.01 |
| Sales/Fixed Asset(x) | 3.84 | 3.9 | 3.55 | 3.26 |
| Working Capital/Sales(x) | 9.76 | 27.18 | -23.58 | 18.57 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.26 | 0.26 | 0.28 | 0.31 |
| Receivable days | 15.58 | 15.14 | 19.64 | 23.24 |
| Inventory Days | 45.33 | 48.39 | 47.6 | 43.09 |
| Payable days | 82.08 | 163.59 | 164.55 | 184.06 |
| Valuation Parameters | ||||
| PER(x) | 69.15 | 66.2 | 70.33 | 61.42 |
| PCE(x) | 62.65 | 59.53 | 62.01 | 54.09 |
| Price/Book(x) | 18.14 | 16.6 | 15.51 | 13.59 |
| Yield(%) | 0.88 | 0.97 | 0.95 | 1.05 |
| EV/Net Sales(x) | 13.21 | 11.64 | 11.18 | 10.22 |
| EV/Core EBITDA(x) | 51.7 | 45.89 | 46.49 | 41.43 |
| EV/EBIT(x) | 56.08 | 49.73 | 51.79 | 45.57 |
| EV/CE(x) | 12.68 | 11.08 | 10.38 | 12.26 |
| M Cap / Sales | 13.3 | 11.6 | 11.12 | 10.15 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 13.87 | 13.85 | 6.17 | 5.2 |
| Core EBITDA Growth(%) | 10.75 | 13.05 | 0.81 | 7.83 |
| EBIT Growth(%) | 18.54 | 13.15 | -2.09 | 9.22 |
| PAT Growth(%) | 18.07 | 3.69 | -4.16 | 9.9 |
| EPS Growth(%) | 18.06 | 3.66 | -4.38 | 9.89 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.03 | 0.09 | 0.09 | 0.1 |
| Current Ratio(x) | 1.39 | 1.14 | 0.85 | 1.19 |
| Quick Ratio(x) | 0.85 | 0.6 | 0.38 | 0.79 |
| Interest Cover(x) | 185.17 | 102.57 | 40.44 | 25.24 |
| Total Debt/Mcap(x) | 0 | 0.01 | 0.01 | 0.01 |
SHARE HOLDING PATTERN FOR DABUR INDIA LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 67.18 | 67.18 | 66.18 | 66.18 | 66.17 | 66.17 | 66.18 | 66.19 | 66.18 | 66.18 |
| FII % | 20.23 | 20.24 | 20.47 | 19.73 | 19.39 | 18.37 | 16.49 | 15.82 | 14.99 | 15.05 |
| DII % | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 | 0.08 | 0.11 |
| Public % | 8.50 | 5.90 | 5.75 | 5.66 | 5.57 | 5.53 | 5.54 | 5.40 | 5.26 | 5.08 |
PEER COMPARISON FOR DABUR INDIA LIMITED
CORPORATE ACTIONS FOR DABUR INDIA
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 17-Oct-2024 | Dividend - Interim Dividend | |
| BSE 24-Sep-2024 | Board Meeting - Interim Dividend & Quarterly Results | 30-Oct-2024 |
| BSE 28-Jun-2024 | Book Closure - Rs.2.7500 per share(275%)Final Dividend & A.G.M. | 22-Jul-2024 26-Jul-2024 |
| BSE 28-Jun-2024 | AGM - Rs.2.7500 per share(275%)Final Dividend & A.G.M. | 26-Jul-2024 26-Jul-2024 |
| BSE 28-Jun-2024 | Board Meeting - Quarterly Results | 01-Aug-2024 |
| BSE 02-May-2024 | Dividend - Rs.2.7500 per share(275%)Final Dividend | |
| BSE 01-Apr-2024 | Board Meeting - Final Dividend & Audited Results | 02-May-2024 |
| BSE 27-Dec-2023 | Board Meeting - Quarterly Results | 31-Jan-2024 |
| BSE 10-Nov-2023 | Dividend - Interim Dividend | |
| BSE 29-Sep-2023 | Board Meeting - Quarterly Results & Interim Dividend | 02-Nov-2023 |
| BSE 30-Jun-2023 | Board Meeting - Quarterly Results | 03-Aug-2023 |
| BSE 22-Jun-2023 | Book Closure - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 24-Jul-2023 28-Jul-2023 |
| BSE 22-Jun-2023 | AGM - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 28-Jul-2023 28-Jul-2023 |
| BSE 04-May-2023 | Dividend - Rs.2.7000 per share(270%)Final Dividend | |
| BSE 29-Mar-2023 | Board Meeting - Audited Results & Final Dividend | 04-May-2023 |
| BSE 02-Jan-2023 | SAST - Acquisition of Badshah Masala Private Limited as a subsidiary of Dabur India Limited w.e.f. today i.e. 2nd January 2023, pursuant to Regulation 30 of SEBI (LODR) Regulations, 2015. | |
| BSE 28-Dec-2022 | Board Meeting - Quarterly Results | 02-Feb-2023 |
| BSE 03-Nov-2022 | Dividend - Interim Dividend | |
| BSE 27-Oct-2022 | SAST - Proposed acquisition of majority stake in Badshah Masala Private Limited pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements)Regulations, 2015. | |
| BSE 27-Sep-2022 | Board Meeting - Interim Dividend & Quarterly Results | 26-Oct-2022 |
| BSE 13-Jul-2022 | Book Closure - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 25-Jul-2022 29-Jul-2022 |
| BSE 13-Jul-2022 | AGM - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 12-Aug-2022 29-Jul-2022 |
| BSE 29-Jun-2022 | Board Meeting - Quarterly Results | 04-Aug-2022 |
| BSE 05-May-2022 | Dividend - Rs.2.7000 per share(270%)Final Dividend | |
| BSE 05-May-2022 | Board Meeting - Final Dividend & Audited Results | 05-May-2022 |
| BSE 30-Mar-2022 | Board Meeting - Final Dividend & Audited Results | 05-May-2022 |
| BSE 30-Dec-2021 | Board Meeting - Quarterly Results | 02-Feb-2022 |
| BSE 11-Nov-2021 | Dividend - Interim Dividend | |
| BSE 30-Sep-2021 | Board Meeting - Quarterly Results & Interim Dividend | 02-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR DABUR INDIA
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 31-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of Unaudited Financial Results for the quarter and half year ended 30.09.2024. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Link for Audio recording of Investors Conference Call for Dabur India Limited - Q2 FY 2024-25 Financial Results |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Investor Communication for the quarter and half year ended 30.09.2024. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release post declaration of Financial Results of the Company for quarter and half year ended 30.09.2024. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Investor Presentation on Proposed Merger of Sesa Care Pvt. Ltd. with Dabur India Ltd. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release on Proposed Merger of Sesa Care Pvt. Ltd. with Dabur India Ltd. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Proposed acquisition of Sesa Care Pvt. Ltd. through merger along with its foreign wholly owned subsidiary. |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Date of payment of Dividend Interim Dividend will paid 22.11.2024 onwards by the Company to the Members/Beneficial Owners. |
| BSE 30-Oct-2024 | Outcome FILE | Corporate Action-Board approves Dividend Declaration of Interim Dividend for FY 2024-25. |
| BSE 30-Oct-2024 | Outcome FILE | Unaudited Financial And Segment-Wise Results For The Quarter And Half Year Ended September 30 2024 And Declaration Of Interim Dividend For The Financial Year 2024-25 Unaudited Financial and Segment wise Results of the Company for the quarter and half year ended 30.09.2024 and declaration of interim dividend for FY 2024-25. |
| BSE 30-Oct-2024 | Outcome FILE | Board Meeting Outcome for Unaudited Financial And Segment-Wise Results For The Quarter And Half Year Ended September 30 2024 And Declaration Of Interim Dividend For The Financial Year 2024-25 Unaudited Financial and Segment wise results of the Company (Consolidated as well as Standalone) for the quarter and half year ended September 30 2024 along with Limited Review Reports thereon (Consolidated as well as Standalone) and the Statement of Assets and Liabilities as at the half year ended September 30 2024 (Consolidated as well as standalone) in Compliance with Regulations 30 33 and 52(4) of SEBI (LODR) Regulations 2015 |
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Schedule of Investors Conference Call Q2 FY 2024-25 - Financial Results - Update on letter dated October 23 2024 |
| BSE 23-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Schedule of Investors Conference Call for Q2 FY 2024-25 - Financial Results |
| BSE 18-Oct-2024 | General Announcements FILE | Submission Of Information Under Regulation 30 Of SEBI (LODR) Regulations 2015 Submission of Information under Regulation 30 of SEBI (LODR) Regulations 2015. |
| BSE 16-Oct-2024 | Intimation FILE | Intimation Of Record Date For Interim Dividend Pursuant to provisions of Regulation 42 of SEBI (LODR) Regulations 2015 we wish to inform you that the Company has fixed 08.11.2024 as record date for the purpose of ascertaining the name of Members/Beneficial Owners entitled to receive the Interim Dividend on equity shares for the FY 2024-25 If declared by the Board of Directors at its meeting scheduled to be held on 30.10.2024. |
| BSE 14-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Pursuant to the provisions of Regulation 47 of SEBI (LODR) Regulations 2015 we are pleased to enclose copies each of the Financial Express (English Daily) and Jansatta (Hindi Daily) both dated 14.10.2024 in which notice for intimation of loss of share certificates of the shareholders of the Company have been published. |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation for loss of share certificate(s) under Regulation 39(3) of SEBI(LODR) Regulations 2015. |
| BSE 09-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations 2018 for the quarter ended 30.09.2024. |
| BSE 04-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Change in Senior Management Personnel of the Company due to change in internal reporting structure of the Company. |
| BSE 01-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation for loss of share certificate(s) under Regulation 39(3) of SEBI (LODR) Regulations 2015 |
| BSE 01-Oct-2024 | General Announcements FILE | Quarterly Update - Q2 FY2024-25 Update on the performance and demand trends witnessed during the quarter ended September 30 2024 (Q2 FY25). |
| BSE 24-Sep-2024 | Intimation FILE | Corporate Action-Board to consider Dividend To consider declaration of interim dividend on the equity shares of the Company for the Financial Year 2024-25. |
| BSE 24-Sep-2024 | Intimation FILE | Board Meeting Intimation for Considering Unaudited Financial Results For The Quarter And Half Year Ending On 30Th September 2024 And Interim Dividend DABUR INDIA LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 30/10/2024 inter alia to consider and approve the unaudited financial results for the quarter/half year ending on 30th September 2024 and to consider declaration of interim dividend on the equity shares of the Company for the Financial Year 2024-25. |
| BSE 24-Sep-2024 | Intimation FILE | Closure of Trading Window Pursuant to the requirements of SEBI (Prohibition of Insider Trading) Regulations 2015 and Code of Conduct for Prevention of Insider Trading of the Company the "Trading Window" for trading in equity shares of the Company shall remain closed from 01.10.2024 to 01.11.2024 (both days inclusive). |
| BSE 16-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation We wish to inform you that the officials of the Company shall be attending the J. P. Morgan India Investor Summit 2024 on September 23 2024 at Mumbai. |
| BSE 13-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Appointment of Mr. Saurabhkumar Narendra Lal as Executive Director - Operations in the Senior Management of the Company |
| BSE 13-Sep-2024 | General Announcements FILE | Submission Of Information Under Regulation 30 Of SEBI (LODR) Regulations 2015 Disclosure regarding direction received from HP State Pollution Control Board Baddi. |
| BSE 11-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Change in Senior Management in compliance with requirement of SEBI (LODR) Regulations 2015. |
| BSE 10-Sep-2024 | General Announcements FILE | Rumour verification - Regulation 30(11) Clarification on Material Price Movement |
| BSE 05-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Publication of notice pertaining to proposed transfer of equity shares to IEPF. |
INSIDER TRADING FOR DABUR INDIA
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 15-Nov-2021 15-Nov-2021 | Sell Market | 1,090 @ 0.00 (0.00 %) | Meera Sehgal |
| BSE 15-Nov-2021 15-Nov-2021 | Sell Market | 1,200 @ 0.00 (0.00 %) | Samrat Sehgal |
| BSE 20-Sep-2021 20-Sep-2021 | Sell Market | 6,500 @ 0.00 (0.00 %) | Mohit Malhotra |
| BSE 17-Sep-2021 17-Sep-2021 | Buy ESOP | 1,756 @ 0.00 (0.00 %) | Kumar Shaishav |
| BSE 17-Sep-2021 17-Sep-2021 | Sell Market | 5,000 @ 0.00 (0.00 %) | Krishan Kumar Chutani |
| BSE 02-Sep-2021 02-Sep-2021 | Sell Market | 1,500 @ 0.00 (0.00 %) | Devendra Gupta |
| BSE 03-Sep-2021 03-Sep-2021 | Sell Market | 1,000 @ 0.00 (0.00 %) | Devendra Gupta |
| BSE 06-Sep-2021 06-Sep-2021 | Sell Market | 1,000 @ 0.00 (0.00 %) | Ashish Nagpal |
| BSE 23-Aug-2021 23-Aug-2021 | Sell Market | 1,450 @ 0.00 (0.00 %) | Ashish Nagpal |
BULK BLOCK DEALS FOR DABUR INDIA LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 25-Jan-2024 | Sell BLOCK | 1,810,721 @ 536.60 | BNP PARIBAS ARBITRAGE |
| BSE 25-Jan-2024 | Buy BLOCK | 1,810,721 @ 536.60 | SOCIETE GENERALE |
| BSE 24-Jan-2024 | Sell BLOCK | 924,540 @ 534.00 | BOFA SECURITIES EUROPE SA |
| BSE 24-Jan-2024 | Buy BLOCK | 924,540 @ 534.00 | KADENSA MASTER FUND |
| BSE 23-Nov-2022 | Buy BLOCK | 940,991 @ 546.85 | SOCIETE GENERALE |
| BSE 23-Nov-2022 | Sell BLOCK | 940,991 @ 546.85 | SOCIETE GENERALE |
| BSE 25-Oct-2022 | Sell BLOCK | 536,017 @ 536.85 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 25-Oct-2022 | Buy BLOCK | 536,017 @ 536.85 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 842,344 @ 531.35 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 17-Oct-2022 | Buy BLOCK | 842,344 @ 531.35 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2022 | Sell BLOCK | 823,686 @ 529.10 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 11-Oct-2022 | Buy BLOCK | 823,686 @ 529.10 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 560,261 @ 546.40 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 19-Sep-2022 | Buy BLOCK | 560,261 @ 546.40 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 01-Aug-2022 | Sell BLOCK | 730,828 @ 584.10 | ISHARES INDIA INDEX MAURITIUS COMPANY |
| BSE 01-Aug-2022 | Buy BLOCK | 730,828 @ 584.10 | ISHARES MSCI INDIA ETF |
| BSE 18-Jul-2022 | Sell BLOCK | 735,220 @ 548.35 | ISHARES INDIA INDEX MAURITIUS COMPANY |
| BSE 18-Jul-2022 | Buy BLOCK | 735,220 @ 548.35 | ISHARES MSCI INDIA ETF |
| BSE 04-May-2022 | Buy BLOCK | 652,931 @ 557.20 | ISHARES CORE MSCI TOTAL INTERNATIONAL STOCK ETF |
| BSE 04-May-2022 | Sell BLOCK | 652,931 @ 557.20 | ISHARES CORE TOTAL INTERNATIONAL STOCK MAURITIUS CO |
| BSE 20-Oct-2021 | Sell BLOCK | 543,807 @ 605.25 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 20-Oct-2021 | Buy BLOCK | 543,807 @ 605.25 | ISHARES MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2021 | Sell BLOCK | 543,808 @ 607.00 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 11-Oct-2021 | Buy BLOCK | 543,808 @ 607.00 | ISHARES MSCI EMERGING MARKETS ETF |
| BSE 23-Sep-2021 | Sell BLOCK | 553,521 @ 648.40 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 23-Sep-2021 | Buy BLOCK | 553,521 @ 648.40 | ISHARES MSCI EMERGING MARKETS ETF |
DIVIDEND BY DABUR INDIA LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 08-Nov-2024 | INTERIM DIVIDEND | 2.75 |
| 19-Jul-2024 | DIVIDEND | 2.75 |
| 10-Nov-2023 | INTERIM DIVIDEND | 2.75 |
| 21-Jul-2023 | DIVIDEND | 2.7 |
| 03-Nov-2022 | INTERIM DIVIDEND | 2.5 |
| 21-Jul-2022 | DIVIDEND | 2.7 |
| 11-Nov-2021 | INTERIM DIVIDEND | 2.5 |
| 29-Jul-2021 | DIVIDEND | 3 |
| 11-Nov-2020 | INTERIM DIVIDEND | 1.75 |
SPLIT / BONUS BY DABUR INDIA LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed